Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.9% first-year return on $192k initial cash invested.
-8.9%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$5,734
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,734 income − $7,157 expenses = $1,423 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,734
Total Expenses
$7,157
Mortgage P&I
73%
$4,190
Property Taxes
13%
$724
Home Insurance
5%
$294
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631